|
Cash & Equivalents
|
0.99M | 0.76M | | | 69.11M | 0.14M | 0.21M | 260.70M | 268.22M | 78.76M | 65.06M | 217.78M | 227.19M | 228.83M | 219.71M | 205.79M | 223.16M | 215.49M | 227.00M | 249.80M | 290.74M | 351.48M | 429.82M | 471.64M |
|
Short-term Investments
|
| | | | 0.99M | 351.89M | | 1.61M | 2.41M | 181.29M | 181.54M | 2.00M | 2.62M | 2.88M | 3.19M | 3.48M | 3.72M | 3.79M | 3.84M | 0.17M | 0.17M | 0.32M | 0.33M | |
|
Cash & Current Investments
|
0.99M | 0.76M | | | 70.10M | 352.03M | 0.21M | 262.32M | 270.63M | 260.06M | 246.61M | 219.78M | 229.81M | 231.71M | 222.91M | 209.26M | 226.88M | 219.28M | 230.84M | 249.98M | 290.90M | 351.80M | 430.14M | 471.64M |
|
Receivables - Net
|
43.62M | | | | 53.75M | | | 60.33M | 61.34M | 51.90M | 56.22M | 66.31M | 73.35M | 60.74M | 67.12M | 78.26M | 94.07M | 78.49M | 84.72M | 91.03M | 95.68M | 90.07M | 103.99M | 103.39M |
|
Receivables
|
43.62M | | | | 53.75M | | | 60.33M | 61.34M | 51.90M | 56.22M | 66.31M | 73.35M | 60.74M | 67.12M | 78.26M | 94.07M | 78.49M | 84.72M | 91.03M | 95.68M | 90.07M | 103.99M | 103.39M |
|
Prepaid Assets
|
0.18M | 0.22M | | | 2.34M | 0.48M | 0.29M | 13.09M | 8.46M | 7.58M | 6.25M | 9.37M | 10.01M | 6.45M | 5.54M | 8.28M | 12.82M | 11.04M | 7.65M | 11.08M | 16.70M | 14.72M | 16.35M | 18.17M |
|
Current Assets
|
1.18M | 0.99M | | | 120.70M | 0.72M | 0.56M | 329.63M | 334.16M | 315.67M | 304.30M | 285.93M | 306.30M | 294.79M | 290.26M | 286.87M | 325.58M | 303.73M | 316.89M | 341.05M | 394.80M | 446.64M | 539.82M | 580.69M |
|
Property, Plant & Equipment (Net)
|
| | | | 2.66M | | | 3.25M | 3.92M | 4.46M | 5.18M | 5.61M | 5.54M | 5.18M | 5.00M | 4.98M | 5.12M | 4.91M | 4.52M | 5.25M | 5.29M | 5.96M | 6.22M | 6.14M |
|
Long-Term Investments
|
351.81M | 353.11M | | | 351.86M | 351.89M | 351.74M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | 4.88M | 4.74M | 18.19M | 18.90M | 18.87M | 18.98M | 18.59M | 19.16M | 18.69M | 18.48M | 19.00M | 17.71M | 36.77M | 38.82M | 37.91M |
|
Intangibles
|
| | | | | | | | | 3.67M | 5.54M | 11.97M | 12.47M | 12.43M | 12.86M | 13.02M | 13.37M | 13.53M | 13.78M | 14.43M | 14.05M | 17.50M | 18.62M | 19.24M |
|
Goodwill & Intangibles
|
| | | | | | | | | 8.49M | 10.29M | 30.16M | 31.38M | 31.30M | 31.84M | 31.62M | 32.52M | 32.22M | 32.26M | 33.44M | 31.77M | 54.27M | 57.43M | 57.15M |
|
Long-Term Deferred Tax
|
0.06M | 0.14M | | | 0.14M | 2.10M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 8.25M | | | 5.91M | 11.73M | 10.35M | 10.00M | 14.58M | 9.31M | 7.05M | 8.56M | 12.56M | 13.60M | 10.85M | 12.48M | 18.32M | 16.57M | 20.20M | 22.05M | 22.74M |
|
Non-Current Assets
|
351.81M | 353.11M | | | 48.36M | 351.89M | 351.74M | 50.53M | 54.58M | 75.80M | 83.62M | 108.91M | 109.24M | 106.72M | 108.31M | 111.34M | 117.00M | 110.09M | 110.37M | 121.91M | 124.26M | 152.21M | 160.31M | 162.82M |
|
Assets
|
352.99M | 354.10M | | | 169.05M | 352.61M | 352.29M | 380.16M | 388.74M | 391.47M | 387.92M | 394.84M | 415.53M | 401.51M | 398.57M | 398.21M | 442.58M | 413.82M | 427.26M | 462.95M | 519.05M | 598.85M | 700.13M | 743.51M |
|
Accounts Payables
|
0.01M | 0.01M | | | 0.77M | 6.00M | 10.09M | 2.27M | 1.82M | 1.79M | 2.10M | 2.02M | 1.52M | 1.45M | 1.44M | 1.85M | 1.38M | 7.35M | 7.46M | 3.90M | 2.35M | 2.29M | 1.81M | 2.52M |
|
Payables
|
0.01M | 0.01M | | | 0.77M | 6.00M | 10.09M | 2.27M | 1.82M | 1.79M | 2.10M | 2.02M | 1.52M | 1.45M | 1.44M | 1.85M | 1.38M | 7.35M | 7.46M | 3.90M | 2.35M | 2.29M | 1.81M | 2.52M |
|
Accumulated Expenses
|
| | | | 26.25M | | | 25.78M | 35.06M | 27.28M | 32.73M | 39.13M | 47.78M | 35.06M | 41.80M | 44.54M | 53.77M | 40.92M | 47.34M | 57.46M | 76.14M | 56.15M | 67.96M | 83.20M |
|
Other Accumulated Expenses
|
| | | | 2.48M | | | 2.54M | 3.93M | | | | 5.92M | | | | 6.04M | | | | 8.84M | | | |
|
Current Leases
|
| | | | | | | | | | | | 5.39M | | | | 5.34M | | | | 6.62M | | | |
|
Current Taxes
|
0.46M | 0.86M | | | 2.57M | 0.05M | 0.02M | 2.69M | 3.94M | | | | 3.64M | | | | 4.54M | | | | 7.24M | | | |
|
Current Deferred Revenue
|
| | | | 74.70M | | | 78.13M | 82.33M | 84.00M | 80.95M | 86.03M | 101.50M | 99.20M | 102.93M | 108.73M | 129.30M | 122.60M | 126.20M | 142.30M | 153.31M | 160.61M | 170.24M | 174.20M |
|
Total Current Liabilities
|
0.62M | 0.91M | | | 92.22M | 6.35M | 10.41M | 99.30M | 111.18M | 105.15M | 108.62M | 119.19M | 142.71M | 127.99M | 139.24M | 148.83M | 176.66M | 163.46M | 172.73M | 194.69M | 222.96M | 208.21M | 228.23M | 244.85M |
|
Non-Current Deffered Revenue
|
13.15M | 13.15M | | | 9.48M | 13.15M | 13.15M | 6.88M | 8.04M | 7.89M | 7.15M | 8.00M | 8.09M | 7.71M | 6.92M | 6.30M | 7.74M | 7.37M | 8.27M | 8.93M | 8.84M | 10.85M | 11.77M | 15.07M |
|
Pension
|
| | | | 43.50M | | | | | 10.18M | 13.69M | 12.46M | 11.35M | 11.76M | 10.75M | 9.98M | 9.38M | 8.12M | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 183.39M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 213.01M | | | 4.63M | 5.21M | 5.82M | 12.17M | 12.68M | 14.01M | 14.06M | 14.01M | 13.99M | 8.21M | 1.63M | 1.50M | 1.90M | 1.79M | 1.95M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 9.38M | | 13.94M | 14.86M | 9.91M | 18.01M | 18.75M | 18.90M |
|
Other Non-Current Liabilities
|
20.95M | | | | 3.66M | 47.25M | 61.19M | 17.12M | 10.47M | 12.80M | 4.80M | 5.73M | 6.86M | 7.15M | 11.31M | 14.22M | 18.88M | 17.53M | 26.32M | 30.81M | 6.40M | 7.69M | 6.90M | 5.68M |
|
Total Non-Current Liabilities
|
13.77M | | | | 145.21M | 19.50M | 23.56M | 110.92M | 122.70M | 127.61M | 133.70M | 143.72M | 165.52M | 153.06M | 162.13M | 169.89M | 198.86M | 183.54M | 193.54M | 216.42M | 241.70M | 229.70M | 250.09M | 271.03M |
|
Total Liabilities
|
34.72M | 30.72M | 44.95M | 48.43M | 148.87M | 66.75M | 84.75M | 128.04M | 133.17M | 140.41M | 138.50M | 149.44M | 172.38M | 160.21M | 173.44M | 184.11M | 217.74M | 201.07M | 219.86M | 247.23M | 248.11M | 237.40M | 256.99M | 276.71M |
|
Common Equity
|
5.00M | 5.00M | | | -192.83M | 5.00M | 5.00M | 247.49M | 250.35M | 245.24M | 237.25M | 232.71M | 229.15M | 227.24M | 211.12M | 200.11M | 218.81M | 212.75M | 207.41M | 215.72M | 270.95M | 361.45M | 443.13M | 466.81M |
|
Shareholder's Equity
|
5.00M | 5.00M | | | -192.83M | 5.00M | 5.00M | 247.49M | 250.35M | 245.24M | 237.25M | 232.71M | 229.15M | 227.24M | 211.12M | 200.11M | 218.81M | 212.75M | 207.41M | 215.72M | 270.95M | 361.45M | 443.13M | 466.81M |
|
Liabilities and Shareholders Equity
|
352.99M | 354.10M | | | 169.05M | 352.61M | 352.29M | 380.16M | 388.74M | 391.47M | 387.92M | 394.84M | 415.53M | 401.51M | 398.57M | 398.21M | 442.58M | 413.82M | 427.26M | 462.95M | 519.05M | 598.85M | 700.13M | 743.51M |
|
Treasury Shares
|
| | | | | | | | 5.17M | 0.14M | 1.90M | 3.97M | 4.05M | 0.42M | 3.34M | 5.98M | 6.72M | 11.89M | 10.92M | 10.03M | 3.26M | 9.42M | 8.06M | 7.01M |
|
Retained Earnings
|
2.97M | 8.08M | -7.85M | -12.16M | -299.79M | -29.45M | -47.76M | -367.25M | -375.30M | -386.97M | -396.80M | -404.21M | -416.93M | -426.12M | -450.75M | -462.11M | -460.50M | -469.52M | -485.33M | -484.45M | -510.45M | -515.47M | -517.95M | -510.87M |